[MSPORTS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MSPORTS] MULTI SPORTS HOLDINGS LTD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.48%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
MSPORTS's Result
MSPORTS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,660 72,773 105,931 98,162 96,533 94,554 115,364 -11.74%
PBT 17,459 10,873 20,684 21,032 21,693 22,367 29,342 -29.27%
Tax -5,390 -3,503 -5,511 -5,501 -5,602 -5,739 -8,808 -27.94%
NP 12,069 7,370 15,173 15,531 16,091 16,628 20,534 -29.85%
-
NP to SH 12,069 7,370 15,173 15,531 16,091 16,628 20,534 -29.85%
-
Tax Rate 30.87% 32.22% 26.64% 26.16% 25.82% 25.66% 30.02% -
Total Cost 83,591 65,403 90,758 82,631 80,442 77,926 94,830 -8.07%
-
Net Worth 427,128 401,664 429,501 0 456,951 358,356 296,054 27.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 13,994 -
Div Payout % - - - - - - 68.16% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 427,128 401,664 429,501 0 456,951 358,356 296,054 27.70%
NOSH 517,982 519,014 517,908 516,428 606,841 518,006 449,999 9.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.62% 10.13% 14.32% 15.82% 16.67% 17.59% 17.80% -
ROE 2.83% 1.83% 3.53% 0.00% 3.52% 4.64% 6.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.47 14.02 20.45 19.01 15.91 18.25 25.64 -19.65%
EPS 2.33 1.42 2.93 3.00 3.11 3.21 4.56 -36.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
NAPS 0.8246 0.7739 0.8293 0.00 0.753 0.6918 0.6579 16.26%
Adjusted Per Share Value based on latest NOSH - 516,428
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.76 11.99 17.46 16.18 15.91 15.58 19.01 -11.75%
EPS 1.99 1.21 2.50 2.56 3.11 2.74 3.38 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
NAPS 0.7039 0.6619 0.7078 0.00 0.753 0.5905 0.4879 27.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.26 0.27 0.28 0.32 0.41 0.39 0.40 -
P/RPS 1.41 1.93 1.37 1.68 2.58 2.14 1.56 -6.52%
P/EPS 11.16 19.01 9.56 10.64 15.46 12.15 8.77 17.44%
EY 8.96 5.26 10.46 9.40 6.47 8.23 11.41 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.32 0.35 0.34 0.00 0.54 0.56 0.61 -34.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 27/02/13 26/11/12 22/08/12 21/05/12 29/02/12 -
Price 0.225 0.29 0.275 0.31 0.38 0.38 0.40 -
P/RPS 1.22 2.07 1.34 1.63 2.39 2.08 1.56 -15.12%
P/EPS 9.66 20.42 9.39 10.31 14.33 11.84 8.77 6.66%
EY 10.36 4.90 10.65 9.70 6.98 8.45 11.41 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.27 0.37 0.33 0.00 0.50 0.55 0.61 -41.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment